XTAI
3038
Market cap115mUSD
May 16, Last price
23.55TWD
1D
-0.21%
1Q
-14.52%
Jan 2017
140.31%
Name
Emerging Display Technologies Corp
Chart & Performance
Profile
Emerging Display Technologies Corp. produces and sells capacitive touch panels and liquid crystal displays (LCD) in Taiwan, Europe, the United States, and internationally. The company offers thin-film transistor (TFT), super-twisted nematic (STN) character and graphic, TFT with capacitive touch, STN display, and FSTN display technologies using various methods of driver electronics on various modules, such as chip on glass, chip on board, chip on flex, tape automated bonding, and flexible print circuit board. It also provides smart embedded modules that offers components to control the display and touchscreen, as well as various interfaces. The company used its products in industrial equipment, smart home control devices, healthcare equipment, handheld devices, and information appliance products. Emerging Display Technologies Corp. was founded in 1983 and is headquartered in Kaohsiung, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,605,552 -17.81% | 4,386,724 -6.52% | 4,692,706 12.17% | |||||||
Cost of revenue | 3,373,728 | 3,941,029 | 4,312,372 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 231,824 | 445,695 | 380,334 | |||||||
NOPBT Margin | 6.43% | 10.16% | 8.10% | |||||||
Operating Taxes | 65,311 | 86,388 | 80,785 | |||||||
Tax Rate | 28.17% | 19.38% | 21.24% | |||||||
NOPAT | 166,513 | 359,307 | 299,549 | |||||||
Net income | 327,897 -21.58% | 418,153 -0.44% | 420,003 77.01% | |||||||
Dividends | (237,781) | (237,781) | (178,336) | |||||||
Dividend yield | 5.62% | 5.26% | 5.85% | |||||||
Proceeds from repurchase of equity | (13,653) | |||||||||
BB yield | 0.30% | |||||||||
Debt | ||||||||||
Debt current | 11,613 | 5,165 | 283,438 | |||||||
Long-term debt | 424,800 | 506,110 | 522,535 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 99,771 | 93,769 | 91,779 | |||||||
Net debt | (613,802) | (1,505,784) | (666,480) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 483,181 | 667,732 | 750,704 | |||||||
CAPEX | (105,953) | (123,621) | (165,721) | |||||||
Cash from investing activities | (572,983) | (42,112) | (306,595) | |||||||
Cash from financing activities | (345,046) | (521,054) | 78,292 | |||||||
FCF | 278,330 | 359,046 | 425,199 | |||||||
Balance | ||||||||||
Cash | 1,871,101 | 1,851,917 | 1,694,699 | |||||||
Long term investments | (820,886) | 165,142 | (222,246) | |||||||
Excess cash | 869,937 | 1,797,723 | 1,237,818 | |||||||
Stockholders' equity | 2,859,037 | 2,791,255 | 2,651,377 | |||||||
Invested Capital | 2,312,819 | 1,379,386 | 1,834,553 | |||||||
ROIC | 9.02% | 22.36% | 16.07% | |||||||
ROCE | 7.27% | 14.02% | 12.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 148,176 | 149,725 | 150,086 | |||||||
Price | 28.55 -5.46% | 30.20 48.77% | 20.30 4.37% | |||||||
Market cap | 4,230,411 -6.44% | 4,521,695 48.41% | 3,046,746 4.78% | |||||||
EV | 3,656,427 | 3,055,722 | 2,443,035 | |||||||
EBITDA | 314,203 | 519,151 | 446,819 | |||||||
EV/EBITDA | 11.64 | 5.89 | 5.47 | |||||||
Interest | 10,936 | 12,658 | 10,372 | |||||||
Interest/NOPBT | 4.72% | 2.84% | 2.73% |